1.162
Revenue¥B
1.224
1.250
1.264
1.287
1.281
1.311
1.355
1.364
1.410
1.445
1.236
2.44%
1.61%
40
28.03
Revenue growth%
1.40
1.80
0.40
1.51
3.50
5.73
3.13
3.95
4.12
2.92
25.91
3.95
3.03
56
26.97
Gross margin%
17.25
17.91
17.23
17.97
20.32
17.39
14.70
14.90
16.31
15.63
6.35
15.63
17.24
47
12.53
Operating margin%
25.33
25.10
27.12
26.44
27.90
29.33
27.71
26.46
25.23
23.66
3.13
26.46
26.45
21
25.99
Net margin%
26.97
24.99
22.97
21.80
24.35
27.10
24.81
24.72
26.53
25.49
15.24
25.49
24.90
43
29.99
P/E ratio (avg)x
20.96
19.93
19.64
18.86
20.62
19.85
18.91
18.82
17.83
18.38
18.09
18.82
19.28
85
34.36
EV/EBITx
23.77
24.72
25.77
25.86
25.65
24.41
25.96
23.34
22.86
25.31
9.269
24.41
25.02
54
29.73
FCF yield (avg)%
23.41
22.65
20.26
20.03
22.99
20.74
18.09
16.43
14.16
13.93
18.57
16.43
20.14
42
4.05
FCF margin%
14.78
17.43
19.32
17.52
14.53
17.10
16.14
18.30
20.24
21.45
19.00
18.30
17.48
42
0.937
FCF / Net incomex
1.129
1.280
1.395
1.525
1.644
1.742
1.813
2.040
2.276
2.558
1.799
2.040
1.693
84
26.64
ROIC%
14.28
14.73
11.74
10.47
11.91
9.10
10.39
13.17
11.38
12.31
24.96
11.38
11.83
24
24.83
Return on equity%
22.69
22.01
19.38
17.88
15.11
16.26
19.08
17.45
15.51
18.35
5.32
17.45
18.11
29
13.40
Return on assets%
5.42
3.17
6.05
4.09
1.55
1.92
3.08
1.99
2.63
3.21
15.88
2.63
3.13
28
1.55
EPS¥
1.32
1.25
1.37
1.36
1.39
1.46
1.55
1.71
1.53
1.62
1.59
3.07%
1.95%
—
22.14
EPS growth%
33.61
34.74
33.11
34.38
32.04
34.98
35.52
35.92
34.40
33.19
29.84
34.98
34.39
68
2.32
Bookvalue per sh¥
2.57
2.53
2.82
3.30
3.56
3.67
3.95
4.29
4.24
4.41
0.65
4.36%
5.62%
—
2.23
FCF per share¥
0.49
0.54
0.52
0.51
0.57
0.62
0.66
0.70
0.66
0.62
1.04
1.77%
3.19%
—
0.39
Dividend per sh¥
2.18
2.38
2.39
2.12
2.13
2.34
2.54
2.35
2.25
2.50
0.95
3.18%
1.04%
—
10.91
Div yield (avg)%
5.86
6.40
5.02
2.65
1.57
0.92
3.63
1.29
4.00
3.86
19.89
3.63
3.74
82
11.09
Payout ratio%
21.90
20.69
18.26
17.70
15.82
13.14
13.69
15.37
13.61
12.32
19.77
13.61
15.59
13
144.2
Shares (diluted)M
137.8
136.0
144.3
138.4
127.4
117.7
118.1
124.4
126.4
118.5
146.5
(1.45%)
(2.16%)
91
29.12
Buyback yield%
26.18
28.19
30.01
29.39
30.60
29.59
29.19
30.22
31.05
28.22
9.84
29.59
29.49
60
1.047
D/E ratiox
0.777
0.680
0.645
0.591
0.556
0.503
0.487
0.496
0.505
0.493
0.868
0.496
0.530
93
437.0
Enterprise value¥M
766.7
805.4
732.8
743.8
707.6
712.7
603.1
602.5
652.2
665.3
75.30
(1.22%)
(1.63%)
93
0.330
LT debt¥B
1.147
1.244
1.256
1.480
1.610
1.787
1.896
1.929
1.977
2.268
1.280
7.10%
8.44%
6
Revenue
¥1.445B
1.61%
1.00×
Cost of revenue
¥867.0M
1.79%
1.02×
Operating expenses
¥259.6M
1.60%
1.00×
Goodwill & intangibles
16.12%
Spread over hurdle
10.22%